Shenmao Technology Inc (TPE:3305)

Shenmao Technology Income Statement

Financials in millions TWD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	9,998	8,211	6,119	8,419	8,272	5,281
Revenue Growth (YoY)	36.14%	34.19%	-27.32%	1.77%	56.65%	1.07%
Cost of Revenue	8,700	7,129	5,232	7,553	6,953	4,609
Gross Profit	1,297	1,082	886.61	866.27	1,320	671.82
Selling, General & Admin	464.08	423.34	433.36	365	344.28	327.3
Research & Development	94.94	81.88	72.75	88.35	93.22	67.49
Operating Expenses	618.55	508.87	502.56	463.58	444.77	391.48
Operating Income	678.9	572.72	384.05	402.69	874.77	280.35
Interest Expense	-105.43	-75.79	-54.34	-55.28	-31.86	-25.62
Interest & Investment Income	19.5	22.29	18.55	7.25	1.13	7.65
Earnings From Equity Investments	-43.34	-33.35	-15.21	-1.07	-5.33	-22.19
Currency Exchange Gain (Loss)	0.77	84.51	15.94	19.94	-14.78	-25.26
Other Non Operating Income (Expenses)	49.51	49.77	26.59	80.51	65.39	19.08
EBT Excluding Unusual Items	599.9	620.15	375.58	454.03	889.32	234.02
Gain (Loss) on Sale of Investments	-	-	-	-	-	23.4
Gain (Loss) on Sale of Assets	30.29	-2.96	-0.01	223.51	0.85	0.04
Pretax Income	630.19	617.2	375.57	677.54	890.16	257.45
Income Tax Expense	228.47	208.12	145.3	145.44	275.55	78.92
Earnings From Continuing Operations	401.72	409.07	230.27	532.1	614.61	178.53
Minority Interest in Earnings	-0.57	0.13	-0.65	-1.27	-2.64	-0.25
Net Income	401.16	409.2	229.62	530.83	611.97	178.28
Net Income to Common	401.16	409.2	229.62	530.83	611.97	178.28
Net Income Growth	10.02%	78.20%	-56.74%	-13.26%	243.26%	5.34%
Shares Outstanding (Basic)	131	132	132	131	124	118
Shares Outstanding (Diluted)	141	143	132	132	133	119
Shares Change (YoY)	0.73%	8.02%	0.05%	-0.15%	11.59%	-0.35%
EPS (Basic)	3.07	3.10	1.74	4.04	4.92	1.51
EPS (Diluted)	2.89	2.95	1.73	4.01	4.63	1.50
EPS Growth	8.51%	70.32%	-56.88%	-13.32%	208.57%	5.63%
Free Cash Flow	-975.6	-1,056	619.46	1,407	-872.06	-216.33
Free Cash Flow Per Share	-6.90	-7.39	4.68	10.63	-6.58	-1.82
Dividend Per Share	2.200	2.200	2.000	1.990	2.500	1.360
Dividend Growth	10.00%	10.00%	0.50%	-20.40%	83.82%	34.65%
Gross Margin	12.98%	13.17%	14.49%	10.29%	15.95%	12.72%
Operating Margin	6.79%	6.98%	6.28%	4.78%	10.57%	5.31%
Profit Margin	4.01%	4.98%	3.75%	6.30%	7.40%	3.38%
Free Cash Flow Margin	-9.76%	-12.87%	10.12%	16.71%	-10.54%	-4.10%
EBITDA	775.55	643.66	454.89	469.16	938.55	343.41
EBITDA Margin	7.76%	7.84%	7.43%	5.57%	11.35%	6.50%
D&A For EBITDA	96.65	70.93	70.84	66.47	63.78	63.06
EBIT	678.9	572.72	384.05	402.69	874.77	280.35
EBIT Margin	6.79%	6.98%	6.28%	4.78%	10.57%	5.31%
Effective Tax Rate	36.25%	33.72%	38.69%	21.47%	30.95%	30.65%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.